Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 8,264,200 | 8,264,200 | 9,058,000 | 7,760,400 | 6,997,400 | 6,329,800 | 6,694,800 | 6,666,000 | 6,311,300 | 5,879,500 | 6,307,900 | 6,623,500 | 6,351,900 | 6,259,400 | 6,000,400 | 4,857,000 | 4,332,500 | 5,697,800 | 5,003,900 | 5,561,400 | 5,003,200 |
Revenue Growth | - | -8.76% | 16.72% | 10.90% | 10.55% | -5.45% | 0.43% | 5.62% | 7.34% | -6.79% | -4.76% | 4.28% | 1.48% | 4.32% | 23.54% | 12.11% | -23.96% | 13.87% | -10.02% | 11.16% | |
Cost of Revenue | 5,047,600 | 5,070,800 | 5,341,000 | 4,658,400 | 4,099,700 | 3,734,600 | 3,794,700 | 3,793,800 | 3,687,100 | 3,404,000 | 3,604,800 | 3,869,600 | 3,778,100 | 3,736,700 | 3,610,000 | 2,920,600 | 2,763,000 | 3,357,100 | 2,906,600 | 3,367,000 | 3,109,100 |
Gross Profit | 3,216,600 | 3,193,400 | 3,717,000 | 3,102,000 | 2,897,700 | 2,595,200 | 2,900,100 | 2,872,200 | 2,624,200 | 2,475,500 | 2,703,100 | 2,753,900 | 2,573,800 | 2,522,700 | 2,390,400 | 1,936,400 | 1,569,500 | 2,340,700 | 2,097,300 | 2,194,400 | 1,894,100 |
Gross Profit Margin | 38.51% | 38.64% | 41.04% | 39.97% | 41.41% | 41.00% | 43.32% | 43.09% | 41.58% | 42.10% | 42.85% | 41.58% | 40.52% | 40.30% | 39.84% | 39.87% | 36.23% | 41.08% | 41.91% | 39.46% | 37.86% |
Research and Development | 0 | 477,300 | 529,500 | 440,900 | 422,500 | 371,500 | 378,900 | 371,800 | 348,200 | 319,300 | 307,300 | 290,100 | 260,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 1,941,100 | 2,002,600 | 2,023,700 | 1,766,700 | 1,680,000 | 1,479,800 | 1,538,500 | 1,599,000 | 1,591,500 | 1,467,400 | 1,506,400 | 1,570,100 | 1,537,700 | 1,491,700 | 1,461,200 | 1,323,300 | 1,228,000 | 1,482,100 | 1,278,600 | 1,275,300 | 1,120,800 |
Total Operating Expenses | 1,922,100 | 3,193,400 | 2,023,700 | 1,766,700 | 1,680,000 | 1,479,800 | 1,538,500 | 1,599,000 | 1,591,500 | 1,467,400 | 1,506,400 | 1,570,100 | 1,537,700 | 1,491,700 | 1,463,300 | 1,331,700 | 1,228,000 | 1,482,100 | 1,278,600 | 1,275,300 | 1,120,800 |
Operating Income or Loss | 1,275,500 | 830,600 | 1,622,000 | 1,333,700 | 1,223,400 | 1,085,700 | 999,200 | 1,273,200 | 1,032,700 | 1,008,100 | 1,196,700 | 1,183,800 | 1,036,100 | 1,031,000 | 867,600 | 613,100 | 341,500 | 858,600 | 818,700 | 919,100 | 773,300 |
Operating Margin | 14.27% | 10.05% | 17.91% | 17.19% | 17.48% | 17.15% | 14.93% | 19.10% | 16.36% | 17.15% | 18.97% | 17.87% | 16.31% | 16.47% | 14.46% | 12.62% | 7.88% | 15.07% | 16.36% | 16.53% | 15.46% |
Interest Expense | 153,700 | 151,000 | 135,300 | 123,200 | 94,600 | 103,500 | 98,200 | 73,000 | 76,200 | 71,300 | 63,700 | 59,300 | 60,900 | 60,100 | 59,500 | 60,500 | 60,900 | 68,200 | 0 | 0 | 0 |
EBITDA | 1,613,700 | 1,567,500 | 1,990,700 | 1,432,100 | 1,808,300 | 1,410,200 | 1,150,200 | 1,568,400 | 1,258,400 | 1,200,700 | 1,359,100 | 1,346,000 | 1,187,000 | 1,164,600 | 1,058,400 | 732,000 | 468,900 | 1,013,600 | 936,600 | 876,400 | 935,000 |
Depreciation and Amortization | 305,800 | 317,400 | 250,400 | 238,900 | 189,800 | 172,700 | 152,200 | 164,600 | 168,900 | 172,200 | 162,500 | 152,500 | 145,200 | 138,600 | 131,300 | 127,300 | 134,100 | 136,500 | 117,900 | 153,600 | 171,200 |
Income Before Tax | 1,099,100 | 1,099,100 | 1,608,500 | 1,073,600 | 1,526,200 | 1,136,100 | 901,000 | 1,330,800 | 1,037,400 | 943,100 | 1,127,500 | 1,134,200 | 980,900 | 965,900 | 867,600 | 544,200 | 273,900 | 808,900 | 788,600 | 891,400 | 737,000 |
Income Tax Expense | 151,800 | 151,800 | 330,500 | 154,500 | 181,900 | 112,900 | 205,200 | 795,300 | 211,700 | 213,400 | 299,900 | 307,400 | 224,600 | 228,900 | 170,500 | 103,800 | 56,000 | 231,300 | 219,300 | 263,300 | 218,600 |
Net Income | 952,500 | 952,500 | 1,387,400 | 919,100 | 1,344,300 | 1,023,400 | 695,800 | 535,500 | 825,700 | 729,700 | 827,600 | 826,800 | 756,300 | 737,000 | 697,800 | 464,300 | 220,700 | 577,600 | 1,487,800 | 607,000 | 540,000 |
Net Income Margin | 11.52% | 11.53% | 14.11% | 11.84% | 19.21% | 16.17% | 10.39% | 8.03% | 13.08% | 12.41% | 13.12% | 12.48% | 11.91% | 11.77% | 11.63% | 9.56% | 5.09% | 10.14% | 29.73% | 10.91% | 10.79% |
EPS | 8.32 | 8.32 | 11.13 | 8.02 | 11.69 | 8.83 | 5.88 | 4.42 | 6.43 | 5.68 | 6.25 | 6.05 | 5.44 | 5.27 | 4.92 | 3.27 | 1.55 | 3.94 | 9.37 | 3.44 | 2.45 |
EPS Diluted | 8.28 | 8.28 | 11.06 | 7.96 | 11.58 | 8.77 | 5.83 | 4.22 | 6.35 | 5.56 | 6.09 | 5.91 | 5.36 | 5.13 | 4.80 | 3.22 | 1.55 | 3.90 | 9.23 | 3.37 | 2.39 |
Weighted Average Shares Out | - | 114,000 | 114,800 | 115,900 | 116,000 | 115,800 | 118,300 | 121,100 | 128,400 | 128,500 | 132,400 | 136,700 | 138,900 | 139,800 | 141,900 | 141,790 | 141,600 | 146,500 | 158,700 | 176,600 | 220,408 |
Weighted Average Shares Out Diluted | - | 114,500 | 115,600 | 116,700 | 117,100 | 116,600 | 119,300 | 126,900 | 129,900 | 131,100 | 135,700 | 139,700 | 140,900 | 143,400 | 145,200 | 144,000 | 142,200 | 148,200 | 161,200 | 179,900 | 225,941 |
Reported Currency: USD | Q4 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 471,000 | 471,000 | 1,071,800 | 490,700 | 662,200 | 704,600 | 1,018,400 | 618,800 | 1,410,900 | 1,526,400 | 1,427,300 | 1,191,300 | 1,200,900 | 903,900 | 988,900 | 813,400 | 643,800 | 582,200 | 624,200 | 414,700 | 463,600 |
Short Term Investments | 300 | 300 | 600 | 12,600 | 600 | 600 | 39,600 | 290,900 | 1,124,600 | 902,800 | 721,900 | 628,500 | 372,700 | 350,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 471,300 | 471,300 | 1,081,000 | 490,700 | 662,200 | 704,600 | 1,058,000 | 909,700 | 2,535,500 | 2,429,200 | 2,149,200 | 1,819,800 | 1,573,600 | 1,253,900 | 988,900 | 813,400 | 643,800 | 582,200 | 624,200 | 414,700 | 463,600 |
Net Receivables | 1,802,000 | 1,802,000 | 2,167,400 | 1,736,700 | 1,424,500 | 1,249,100 | 1,178,700 | 1,190,100 | 1,135,500 | 1,079,000 | 1,041,000 | 1,215,800 | 1,186,100 | 1,187,300 | 1,063,400 | 859,000 | 726,300 | 959,900 | 927,700 | 745,500 | 799,600 |
Inventory | 1,293,100 | 1,293,100 | 1,404,900 | 1,054,200 | 798,100 | 584,000 | 575,700 | 581,600 | 558,700 | 526,600 | 535,600 | 588,400 | 615,400 | 619,000 | 641,700 | 603,300 | 436,400 | 575,500 | 504,700 | 599,500 | 569,900 |
Other Current Assets | 314,800 | 314,800 | 266,700 | 329,100 | 178,600 | 148,100 | 173,300 | 149,300 | 191,000 | 150,200 | 0 | 310,200 | 304,800 | 327,300 | 381,100 | 310,900 | 328,300 | 319,000 | 325,400 | 428,300 | 353,400 |
Total Current Assets | 3,881,200 | 3,881,200 | 4,910,800 | 3,281,600 | 2,884,800 | 2,537,700 | 2,812,400 | 2,681,400 | 4,229,700 | 4,034,800 | 3,725,800 | 3,624,000 | 3,375,100 | 3,060,200 | 2,694,000 | 2,275,700 | 2,134,800 | 2,436,600 | 2,382,000 | 2,188,000 | 2,186,500 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,199,300 | 1,199,300 | 1,033,600 | 907,500 | 959,600 | 917,300 | 571,900 | 576,800 | 583,900 | 578,300 | 605,600 | 632,900 | 616,000 | 587,100 | 561,400 | 536,900 | 532,500 | 553,800 | 510,300 | 671,600 | 774,500 |
Goodwill | 3,993,300 | 3,993,300 | 3,529,200 | 3,524,000 | 3,625,900 | 1,650,300 | 1,071,100 | 1,075,500 | 1,077,700 | 1,073,900 | 1,028,800 | 1,050,600 | 1,023,000 | 948,800 | 952,600 | 912,500 | 913,200 | 915,000 | 858,500 | 841,000 | 811,900 |
Intangible Assets | 1,066,300 | 1,066,300 | 852,400 | 902,000 | 1,021,800 | 479,300 | 194,100 | 215,200 | 238,000 | 255,300 | 229,500 | 246,200 | 212,800 | 209,500 | 218,000 | 217,300 | 230,900 | 250,800 | 243,400 | 325,100 | 1,118,900 |
Long Term Investments | 168,700 | 168,700 | 157,100 | 1,056,000 | 1,363,500 | 953,500 | 793,900 | 1,288,000 | -443,600 | -633,900 | -343,600 | -205,700 | -147,300 | -351,100 | -336,200 | -324,500 | 30,700 | 0 | 0 | -177,700 | 0 |
Tax Assets | 0 | 517,000 | 459,300 | 384,300 | 380,900 | 415,600 | 364,100 | 179,600 | 443,600 | 633,900 | 343,600 | 205,700 | 147,300 | 351,100 | 336,200 | 324,500 | 307,600 | 120,100 | 25,300 | 177,700 | 66,300 |
Other Non-Current Assets | 923,300 | 406,300 | 361,600 | 703,300 | 465,100 | 311,000 | 305,500 | 245,500 | 1,032,400 | 1,158,900 | 815,000 | 675,800 | 617,700 | 830,900 | 858,900 | 805,900 | 156,000 | 317,300 | 526,300 | 709,700 | 378,900 |
Total Non-Current Assets | 7,350,900 | 7,350,900 | 6,393,200 | 7,477,100 | 7,816,800 | 4,727,000 | 3,300,600 | 3,580,600 | 2,932,000 | 3,066,400 | 2,678,900 | 2,605,500 | 2,469,500 | 2,576,300 | 2,590,900 | 2,472,600 | 2,170,900 | 2,157,000 | 2,163,800 | 2,547,400 | 2,338,600 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 11,232,100 | 11,232,100 | 11,304,000 | 10,758,700 | 10,701,600 | 7,264,700 | 6,113,000 | 6,262,000 | 7,161,700 | 7,101,200 | 6,404,700 | 6,229,500 | 5,844,600 | 5,636,500 | 5,284,900 | 4,748,300 | 4,305,700 | 4,593,600 | 4,545,800 | 4,735,400 | 4,525,100 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 860,400 | 860,400 | 1,150,200 | 1,028,000 | 889,800 | 687,800 | 694,600 | 713,400 | 623,200 | 543,100 | 521,700 | 520,600 | 546,700 | 547,600 | 455,100 | 435,700 | 313,300 | 437,300 | 498,500 | 395,700 | 388,500 |
Short Term Debt | 1,168,100 | 1,168,100 | 186,700 | 1,051,700 | 606,400 | 114,300 | 300,500 | 551,000 | 600,400 | 448,600 | 0 | 325,000 | 179,000 | 157,000 | 0 | 0 | 0 | 100,100 | 521,400 | 219,800 | 1,200 |
Tax Payables | 0 | 0 | 305,500 | 146,700 | 248,200 | 138,300 | 106,700 | 115,300 | 75,300 | 71,700 | 85,800 | 78,200 | 73,600 | 51,800 | 71,000 | 0 | 0 | 39,400 | 79,800 | 51,000 | 5,400 |
Deferred Revenue | 6,500 | 6,500 | 592,500 | 507,000 | 462,500 | 325,300 | 275,600 | 249,900 | 240,600 | 214,500 | 200,800 | 196,500 | 210,900 | 204,100 | 189,000 | 184,900 | 159,100 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 1,568,900 | 1,568,900 | 1,130,400 | 838,800 | 785,300 | 545,100 | 559,400 | 607,300 | 606,300 | 698,000 | 519,400 | 571,800 | 534,500 | 571,100 | 614,800 | 601,700 | 474,800 | 726,300 | 644,800 | 626,800 | 545,700 |
Total Current Liabilities | 3,603,900 | 3,603,900 | 3,365,300 | 1,996,400 | 1,399,500 | 712,400 | 995,100 | 1,264,400 | 1,223,600 | 991,700 | 521,700 | 845,600 | 725,700 | 704,600 | 455,100 | 435,700 | 947,200 | 1,303,100 | 1,744,500 | 1,293,300 | 940,800 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,911,000 | 2,916,900 | 3,148,200 | 3,394,800 | 4,091,800 | 2,524,100 | 1,956,400 | 1,225,200 | 1,243,400 | 1,516,300 | 1,500,900 | 905,600 | 905,100 | 905,000 | 905,000 | 904,900 | 904,700 | 904,400 | 405,700 | 748,200 | 748,200 |
Deferred Revenue | 0 | 0 | 0 | 0 | -312,800 | -102,600 | -107,000 | -129,000 | -122,400 | -127,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 312,800 | 102,600 | 107,000 | 129,000 | 122,400 | 127,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155,300 | 0 |
Other Non-Current Liabilities | 1,042,000 | 1,036,100 | 1,047,100 | 775,000 | 923,500 | 1,739,100 | 1,815,600 | 2,154,900 | 2,031,100 | 1,618,900 | 2,125,300 | 968,500 | 1,628,300 | 2,175,200 | 2,176,800 | 1,947,300 | 1,137,400 | 697,300 | 652,800 | 620,400 | 1,187,000 |
Total Non-Current Liabilities | 3,953,000 | 3,953,000 | 4,195,300 | 5,745,600 | 6,608,000 | 5,524,500 | 4,713,700 | 3,380,100 | 3,274,500 | 4,119,400 | 3,626,200 | 2,725,800 | 2,533,400 | 3,080,200 | 3,081,800 | 2,852,200 | 2,042,100 | 1,601,700 | 1,058,500 | 1,523,900 | 1,935,200 |
Total Liabilities | 7,556,900 | 7,556,900 | 7,560,600 | 7,742,000 | 8,007,500 | 6,236,900 | 5,708,800 | 4,644,500 | 4,498,100 | 5,111,100 | 4,147,900 | 3,571,400 | 3,259,100 | 3,784,800 | 3,536,900 | 3,287,900 | 2,989,300 | 2,904,800 | 2,803,000 | 2,817,200 | 2,876,000 |
Common Stock | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 181,400 | 216,400 | 216,400 | 216,400 | 216,400 |
Retained Earnings | 9,634,900 | 9,634,900 | 9,255,200 | 8,411,800 | 8,000,400 | 7,139,800 | 6,440,200 | 6,198,100 | 6,103,400 | 5,668,400 | 5,316,900 | 4,839,600 | 4,333,400 | 3,858,800 | 3,382,800 | 2,912,400 | 2,667,200 | 4,486,100 | 4,098,100 | 2,856,200 | 2,493,500 |
Accumulated Other Comprehensive Income/Loss | -772,400 | -772,400 | -790,100 | -917,500 | -1,017,100 | -1,614,200 | -1,488,000 | -941,900 | -1,179,200 | -1,538,800 | -1,334,600 | -948,000 | -817,700 | -1,225,300 | -992,900 | -841,200 | -727,500 | -319,000 | -169,700 | -75,300 | -503,200 |
Total Stockholders Equity | 3,498,300 | 3,498,300 | 3,561,600 | 2,725,600 | 2,389,600 | 708,800 | 404,200 | 1,617,500 | 2,663,600 | 1,990,100 | 2,256,800 | 2,658,100 | 2,585,500 | 1,851,700 | 1,748,000 | 1,460,400 | 1,316,400 | 1,688,800 | 1,742,800 | 1,918,200 | 1,649,100 |
Total Investments | 169,000 | 169,000 | 157,100 | 1,056,000 | 1,363,500 | 953,500 | 833,500 | 1,578,900 | 1,124,600 | 902,800 | 721,900 | 628,500 | 372,700 | 350,000 | -336,200 | -324,500 | 30,700 | 0 | 0 | -177,700 | 0 |
Total Debt | 4,085,000 | 4,091,500 | 3,334,900 | 4,099,700 | 4,287,900 | 2,274,000 | 2,256,900 | 1,776,200 | 1,843,800 | 1,964,900 | 1,500,900 | 1,230,600 | 1,084,100 | 1,062,000 | 905,000 | 904,900 | 904,700 | 1,004,500 | 927,100 | 968,000 | 749,400 |
Net Debt | 3,614,000 | 3,620,500 | 2,263,100 | 3,609,000 | 3,625,700 | 1,569,400 | 1,238,500 | 1,157,400 | 432,900 | 438,500 | 73,600 | 39,300 | -116,800 | 158,100 | -83,900 | 91,500 | 260,900 | 422,300 | 302,900 | 553,300 | 285,800 |
Reported Currency: USD | TTM | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 946,600 | 947,300 | 1,278,000 | 919,100 | 1,344,300 | 1,023,200 | 695,800 | 535,500 | 825,700 | 729,700 | 827,600 | 826,800 | 756,300 | 737,000 | 697,100 | 440,400 | 217,900 | 577,600 | 1,487,800 | 607,000 | 518,400 |
Depreciation & Amortization | 317,400 | 317,400 | 250,400 | 238,900 | 189,800 | 172,700 | 152,200 | 164,600 | 168,900 | 172,200 | 162,500 | 152,500 | 145,200 | 138,600 | 131,300 | 127,300 | 134,100 | 136,500 | 117,900 | 153,600 | 171,200 |
Deferred Income Tax | 276,900 | -68,100 | -100,100 | -33,600 | -184,100 | -65,700 | -29,000 | 170,500 | 33,800 | -70,500 | -29,300 | -7,100 | -4,400 | 82,900 | 49,600 | 57,500 | 14,700 | -16,100 | -43,700 | -16,100 | 115,800 |
Stock Based Compensation | 99,800 | 99,800 | 88,300 | 68,100 | 51,700 | 46,100 | 43,100 | 38,500 | 38,500 | 40,500 | 41,500 | 42,500 | 41,100 | 43,500 | 39,500 | 36,300 | 27,800 | 0 | 29,000 | 29,500 | 12,300 |
Change in Working Capital | -457,700 | -421,700 | -274,500 | -675,500 | -4,000 | -105,700 | -93,800 | 570,600 | 155,300 | -67,400 | 73,000 | -36,800 | -15,800 | 78,300 | -100,900 | 18,400 | 254,600 | -129,100 | -206,600 | 46,400 | -129,100 |
Accounts Receivable | 405,200 | 405,200 | -368,700 | -415,600 | 18,000 | -25,400 | -9,600 | -91,700 | -53,000 | -18,900 | 73,400 | -53,700 | -12,300 | -135,700 | -207,200 | -96,900 | 228,200 | 0 | -95,100 | -63,900 | -56,400 |
Inventory | 131,500 | 131,500 | -295,900 | -292,800 | -202,800 | 30,400 | -4,900 | -37,400 | -30,400 | 4,600 | -2,500 | 12,900 | 800 | 21,400 | -41,900 | -166,400 | 127,500 | -76,200 | -67,700 | -27,500 | 9,000 |
Accounts Payable | -292,500 | -290,700 | 70,200 | 172,000 | 184,800 | -5,000 | 14,500 | 67,200 | 81,100 | 32,300 | 17,300 | -20,700 | 3,300 | 90,200 | 15,000 | 117,200 | -101,100 | 0 | 68,400 | 52,900 | 20,700 |
Other Working Capital | -701,900 | -667,700 | 319,900 | -139,100 | -4,000 | -105,700 | -93,800 | 632,500 | 157,600 | -85,400 | -15,200 | 24,700 | -7,600 | 102,400 | 133,200 | 164,500 | 311,300 | -52,900 | -112,200 | 84,900 | -102,400 |
Other Non-Cash Items | -155,300 | -10,900 | 132,500 | 306,100 | -136,700 | 49,900 | 413,700 | -179,700 | -188,200 | 142,800 | 112,400 | 55,400 | 92,400 | -361,600 | -172,900 | -185,900 | -123,200 | 32,900 | -925,600 | -394,200 | -22,300 |
Net Cash Provided by Operating Activities | 863,800 | 863,800 | 1,374,600 | 823,100 | 1,261,000 | 1,120,500 | 1,182,000 | 1,300,000 | 1,034,000 | 947,300 | 1,187,700 | 1,033,300 | 1,014,800 | 718,700 | 643,700 | 494,000 | 525,900 | 590,800 | 458,800 | 426,200 | 666,300 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -224,700 | -224,700 | -160,500 | -141,100 | -120,300 | -113,900 | -132,800 | -125,500 | -141,700 | -116,900 | -122,900 | -141,000 | -146,200 | -139,600 | -120,100 | -99,400 | -98,000 | -151,000 | -131,000 | -150,100 | -124,100 |
Acquisitions Net | -749,200 | -749,200 | -168,400 | -16,600 | -2,488,500 | -550,900 | -20,700 | -9,900 | 92,900 | -139,100 | -21,200 | -81,500 | -84,800 | -16,200 | -45,900 | 0 | -30,700 | -110,800 | -249,500 | -39,500 | -5,400 |
Purchases of Investments | -10,000 | -10,000 | -27,100 | -59,800 | -13,600 | -10,700 | -5,100 | -1,296,900 | -1,444,200 | -1,070,700 | -867,600 | -705,700 | -372,200 | -487,500 | 114,900 | 0 | -12,500 | 7,700 | 1,744,000 | 254,400 | 0 |
Sales/Maturities of Investments | 0 | 200 | 1,210,400 | 213,500 | 600 | 43,900 | 379,100 | 1,261,400 | 975,200 | 886,300 | 762,700 | 447,800 | 350,000 | 137,500 | 5,100 | 4,100 | 4,800 | 36,300 | 34,700 | 24,100 | 0 |
Other Investing Activities | 1,400 | 1,200 | -100 | -3,800 | -4,800 | 13,600 | 4,500 | 500 | 1,100 | 400 | 2,100 | -3,000 | -3,600 | 2,600 | -114,900 | 6,300 | 4,000 | -2,900 | -5,800 | -6,400 | 6,700 |
Net Cash Used for Investing Activities | -982,500 | -982,500 | 854,300 | -7,800 | -2,626,600 | -618,000 | 225,000 | -170,400 | -516,700 | -440,000 | -246,900 | -483,400 | -256,800 | -503,200 | -160,900 | -89,000 | -132,400 | -220,700 | 1,392,400 | 82,500 | -122,800 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 674,000 | 0 | -875,500 | -150,400 | 1,970,400 | -277,100 | 436,600 | -49,400 | -98,200 | 448,600 | 269,300 | 146,000 | 22,000 | 157,000 | 0 | 0 | -100,000 | 69,100 | -60,700 | 218,900 | 1,000 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,200 | 64,900 | 60,100 | 91,600 |
Common Stock Repurchased | -594,900 | -594,900 | -311,500 | -301,300 | -299,700 | -264,200 | -1,009,000 | -1,482,300 | -342,600 | -507,600 | -598,400 | -485,700 | -402,700 | -259,400 | -298,700 | -118,800 | -53,500 | -359,100 | -1,519,300 | -722,500 | -499,200 |
Dividends Paid | -571,000 | -571,000 | -542,400 | -519,400 | -497,100 | -472,800 | -459,800 | -440,800 | -390,700 | -378,200 | -350,100 | -320,500 | -276,300 | -247,400 | -211,000 | -173,600 | -164,500 | -170,200 | -184,700 | -159,300 | -142,700 |
Other Financing Activities | -10,900 | 663,100 | 53,800 | 36,900 | 124,200 | 215,200 | 46,300 | 83,600 | 181,900 | 39,500 | 71,100 | 138,400 | 202,400 | 67,100 | 211,800 | 51,000 | 10,600 | 17,400 | 26,700 | 46,700 | -1,300 |
Net Cash Used Provided by Financing Activities | -502,800 | -502,800 | -1,675,600 | -934,200 | 1,297,800 | -798,900 | -985,900 | -1,888,900 | -649,600 | -397,700 | -608,100 | -521,800 | -454,600 | -282,700 | -297,900 | -241,400 | -307,400 | -442,800 | -1,673,900 | -556,400 | -550,600 |
Effect of Forex Changes on Cash | 12,100 | 12,100 | 19,200 | -52,600 | 16,800 | 8,400 | -21,500 | -32,800 | 16,800 | -10,500 | -96,700 | -37,700 | 600 | -16,800 | -5,800 | 6,800 | -24,500 | 30,700 | 38,800 | -1,200 | -3,100 |
Net Change in Cash | -609,400 | -609,400 | 64,600 | -171,500 | -51,000 | -288,000 | 399,600 | -792,100 | -115,500 | 99,100 | 236,000 | -9,600 | 297,000 | -85,000 | 175,500 | 169,600 | 61,600 | -42,000 | 216,100 | -48,900 | -10,200 |
Cash at End of Period | 1,787,500 | 471,000 | 572,500 | 507,900 | 679,400 | 730,400 | 1,018,400 | 618,800 | 1,410,900 | 1,526,400 | 1,427,300 | 1,191,300 | 1,200,900 | 903,900 | 988,900 | 813,400 | 643,800 | 582,200 | 624,200 | 414,700 | 463,600 |
Cash at Start of Period | 2,396,900 | 1,080,400 | 507,900 | 679,400 | 730,400 | 1,018,400 | 618,800 | 1,410,900 | 1,526,400 | 1,427,300 | 1,191,300 | 1,200,900 | 903,900 | 988,900 | 813,400 | 643,800 | 582,200 | 624,200 | 408,100 | 463,600 | 473,800 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 863,800 | 863,800 | 1,374,600 | 823,100 | 1,261,000 | 1,120,500 | 1,182,000 | 1,300,000 | 1,034,000 | 947,300 | 1,187,700 | 1,033,300 | 1,014,800 | 718,700 | 643,700 | 494,000 | 525,900 | 590,800 | 458,800 | 426,200 | 666,300 |
Capital Expenditure | -224,700 | -224,700 | -160,500 | -141,100 | -120,300 | -113,900 | -132,800 | -125,500 | -141,700 | -116,900 | -122,900 | -141,000 | -146,200 | -139,600 | -120,100 | -99,400 | -98,000 | -151,000 | -131,000 | -150,100 | -124,100 |
Free Cash Flow | 639,100 | 639,100 | 1,214,100 | 682,000 | 1,140,700 | 1,006,600 | 1,049,200 | 1,174,500 | 892,300 | 830,400 | 1,064,800 | 892,300 | 868,600 | 579,100 | 523,600 | 394,600 | 427,900 | 439,800 | 327,800 | 276,100 | 542,200 |